DELAWARE
|
91-2118007
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification Number)
|
23/F,
TOWER A, TIMECOURT, NO.6 SHUGUANG XILI,
CHAOYANG
DISTRICT, BEIJING, CHINA 100028
|
N/A
|
(Address
of principal executive offices)
|
(Zip
Code)
|
PART I.
|
FINANCIAL
INFORMATION
|
3
|
Item
1.
|
Financial
Statements (Unaudited)
|
3
|
Consolidated
Balance Sheets
|
3
|
|
Consolidated
Statements of Operations
|
5
|
|
Consolidated
Statements of Cash Flows
|
7
|
|
Notes
to Consolidated Financial Statements
|
9
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
34
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
45
|
Item
4.
|
Controls
and Procedures
|
48
|
PART II.
|
OTHER
INFORMATION
|
49
|
Item
1.
|
Legal
Proceedings
|
49
|
Item
1A.
|
Risk
Factors
|
49
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
49
|
Item
3.
|
Defaults
upon Senior Securities
|
49
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
50
|
Item
5.
|
Other
Information
|
50
|
Item
6.
|
Exhibits
|
50
|
Signatures
|
June
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS
|
(Unaudited)
|
(Audited)
|
||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 1,808 | $ | 3,750 | ||||
Accounts
receivables, net
|
4,780 | 5,241 | ||||||
Inventories,
net
|
882 | 693 | ||||||
Loan
receivable from related parties
|
2,417 | 2,273 | ||||||
Loan
receivable from third parties
|
764 | 815 | ||||||
Marketable
equity securities - available for sale
|
1,319 | 547 | ||||||
Net
assets held for disposition
|
- | 2,692 | ||||||
Receivable
in lieu of disposed subsidiary, net
|
2,525 | - | ||||||
Other
current assets, net
|
695 | 408 | ||||||
Total
Current Assets
|
15,190 | 16,419 | ||||||
Property
and equipment, net
|
5,009 | 5,285 | ||||||
Intangible
assets, net
|
255 | 343 | ||||||
Investments
- cost basis
|
90 | 120 | ||||||
Investment
- equity method
|
12 | 13 | ||||||
Goodwill
|
1,347 | 870 | ||||||
Receivable
in lieu of disposed subsidiary
|
1,283 | 1,500 | ||||||
Other
receivables
|
170 | 170 | ||||||
TOTAL
ASSETS
|
$ | 23,356 | $ 24,720 | |||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Bank
line of Credit
|
$ | 16 | $ | 100 | ||||
Bank
loans-current portion
|
88 | 80 | ||||||
Accounts
payable
|
145 | 414 | ||||||
Accrued
expenses
|
2,732 | 3,500 | ||||||
Customer
deposits
|
327 | 514 |
Convertible
debenture
|
6,101 | 5,809 | ||||||
Liquidated
damages liability
|
2,697 | 2,697 | ||||||
Shares
to be issued
|
- | 127 | ||||||
Total
Current Liabilities
|
12,106 | 13,241 | ||||||
Bank
loans - non current portion
|
1,762 | 1,743 | ||||||
Convertible
debenture-non current portion
|
5,659 | 5,224 | ||||||
Total
long-term liabilities
|
7,421 | 6,967 | ||||||
TOTAL
LIABILITIES
|
19,527 | 20,208 | ||||||
Minority
interest
|
914 | 1,720 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders'
Equity:
|
||||||||
Preferred
stock, par value $0.0001, Authorized
5,000,000 shares
|
||||||||
Issued
and outstanding - none
|
- | |||||||
Common
stock, par value $0.0001, Authorized 125,000,000 shares
|
||||||||
Issued
and outstanding:
|
||||||||
June
30, 2008: 19,323,841 shares issued, 14,035,331 outstanding
|
||||||||
December
31, 2007: 16,887,041 issued, 14,314,072 outstanding
|
1 | 1 | ||||||
Treasury
stock, at cost(2008Q2: 5,288,510 shares; 2007: 2,572,969
shares)
|
(159 | ) | (145 | ) | ||||
Additional
paid-in capital
|
71,061 | 79,125 | ||||||
Shares
issued as deposit
|
(10,974 | ) | ||||||
Cumulative
other comprehensive income
|
(239 | ) | 200 | |||||
Accumulated
deficit
|
(67,419 | ) | (65,070 | ) | ||||
Stock
subscription receivable
|
(330 | ) | (345 | ) | ||||
Total
Stockholders' Equity
|
2,915 | 2,792 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 23,356 | $ | 24,720 |
Three
Months Periods
Ended
June
30
|
Six
Months Periods
Ended
June
30
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Net
Revenues
|
||||||||||||||||
Services
|
$ | 875 | $ | 998 | $ | 1,867 | $ | 2,142 | ||||||||
Product
sales
|
4,127 | 4,722 | 7,560 | 9,424 | ||||||||||||
Total
Net Revenues
|
5,002 | 5,720 | 9,427 | 11,566 | ||||||||||||
Cost
of revenues
|
||||||||||||||||
Services
|
477 | 325 | 1,144 | 1,056 | ||||||||||||
Product
sales
|
3,607 | 3,828 | 6,440 | 7,203 | ||||||||||||
Total
Cost of Revenues
|
4,084 | 4,153 | 7,584 | 8,259 | ||||||||||||
Gross
Profit
|
918 | 1,567 | 1,843 | 3,307 | ||||||||||||
Selling,
general and administrative expenses
|
1,900 | 1,316 | 4,186 | 2,468 | ||||||||||||
Depreciation
and amortization
|
185 | 196 | 406 | 352 | ||||||||||||
Total
Operating Expenses
|
2,085 | 1,512 | 4,592 | 2,820 | ||||||||||||
Income
(Loss) From Operations:
|
(1,167 | ) | 55 | (2,749 | ) | 487 | ||||||||||
Other
income (Expenses):
|
||||||||||||||||
Interest
income/(Expenses), net
|
(375 | ) | (177 | ) | (596 | ) | (308 | ) | ||||||||
Share
of earnings from investment on equity method
|
(43 | ) | - | (92 | ) | |||||||||||
Other
income, net
|
14 | 47 | 74 | 127 | ||||||||||||
Total
Other Income (Expenses)
|
(404 | ) | (130 | ) | (614 | ) | (181 | ) | ||||||||
Income
(Loss) from continued operations before Income Taxes and Minority
Interest
|
(1,571 | ) | (75 | ) | (3,363 | ) | 306 | |||||||||
Provision
for income taxes
|
- | 68 | - | - | ||||||||||||
Minority
interests
|
328 | (246 | ) | 899 | (634 | ) | ||||||||||
Loss
from Continued Operations
|
(1,243 | ) | (252 | ) | (2,464 | ) | (329 | ) | ||||||||
Income/
(Loss) from discontinued operations:
|
Gain
(Loss) on disposal
|
(58 | ) | - | (58 | ) | (971 | ) | |||||||||
Income/
(Loss) from discontinued operations
|
(14 | ) | 496 | 58 | 881 | |||||||||||
Total
income/ (Loss) from discontinued operations
|
(72 | ) | 496 | - | (90 | ) | ||||||||||
Net
Income (Loss)
|
(1,314 | ) | 244 | (2,464 | ) | (419 | ) | |||||||||
Other
comprehensive income (Loss):
|
||||||||||||||||
Foreign
exchange gain (loss)
|
(66 | ) | (126 | ) | (166 | ) | (97 | ) | ||||||||
Unrealised
loss of marketable securities
|
(111 | ) | - | (273 | ) | - | ||||||||||
Net
Comprehensive Income (Loss)
|
$ | (1,491 | ) | $ | 118 | $ | (2,903 | ) | $ | (516 | ) | |||||
BASIC
EARNINGS (LOSS) PER COMMON SHARE:
|
||||||||||||||||
Loss
per share-Continued Operations
|
$ | (0.08 | ) | $ | (0.02 | ) | $ | (0.16 | ) | $ | (0.03 | ) | ||||
Income
(Loss) per share-Discontinued Operations
|
$ | (0.00 | ) | $ | 0.04 | $ | $ | |||||||||
Basic
– Income (Loss) per share
|
$ | (0.08 | ) | $ | 0.02 | $ | (0.16 | ) | $ | (0.03 | ) | |||||
DILUTED
EARNINGS (LOSS) PER COMMON SHARE:
|
||||||||||||||||
Loss
per share-Continued Operations
|
$ | (0.08 | ) | $ | (0.02 | ) | $ | (0.16 | ) | $ | (0.03 | ) | ||||
Income
(Loss) per share-Discontinued Operations
|
$ | (0.00 | ) | $ | 0.04 | $ | $ | |||||||||
Diluted
– Income (Loss) per share
|
$ | (0.08 | ) | $ | 0.02 | $ | (0.16 | ) | $ | (0.04 | ) | |||||
Weighted
average number of shares-Basic
|
16,238,056 | 11,703,376 | 15,461,507 | 11,742,942 | ||||||||||||
Weighted
average number of shares- Diluted
|
16,238,056 | 11,979,949 | 15,461,507 | 12,019,514 |
|
For
the Six Month Periods
Ended
June 30
|
||||||||
2008
|
2007
|
|||||||
Unaudited
|
Unaudited
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Net
Loss
|
$ | (2,464 | ) | $ | (419 | ) | ||
Adjustment
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||||||
Provision
for allowance for doubtful accounts -
|
788 | (734 | ) | |||||
Minority
Interest
|
(899 | ) | 634 | |||||
Depreciation
and amortization
|
406 | 610 | ||||||
Share
of earnings from investment on equity method
|
92 | - | ||||||
-Changes
in current assets and liabilities net of effects from purchase of
subsidiaries:
|
||||||||
Accounts
receivable and other current assets
|
145 | (2,474 | ) | |||||
Inventories
|
(189 | ) | (190 | ) | ||||
Accounts
payable and other accrued expenses
|
(33 | ) | 1,413 | |||||
Net
cash used in operating activities of continued operations
|
(2,154 | ) | (1,160 | ) | ||||
Net
cash provided by in operating activities of discontinued
operations
|
1 | 2,489 | ||||||
Net
cash provided by (used in) operating activities
|
(2,153 | ) | 1,329 | |||||
Cash
Flows From Investing Activities:
|
||||||||
Acquisition
of property and equipment
|
8 | (1,928 | ) | |||||
Acquisition
of subsidiaries and affiliated companies
|
(60 | ) | 88 | |||||
Repurchase
of treasury shares
|
(15 | ) | - | |||||
Net
cash used in investing activities of continued operations
|
(67 | ) | (1,840 | ) | ||||
Net
cash provided by investing activities of discontinued
operations
|
- | - | ||||||
Net
cash used in investing activities
|
(67 | ) | (1,840 | ) | ||||
Cash
Flows From Financing Activities:
|
||||||||
Loans
receivable from third parties
|
$ | (19 | ) | $ | (699 | ) | ||
Loans
receivable from related parties
|
$ | 105 | $ | (1,671 | ) |
Advances
(repayments) under bank line of credit
|
(84 | ) | 18 | |||||
Advances
under bank loans
|
27 | (17 | ) | |||||
Sale
of treasury shares
|
- | 127 | ||||||
Net
proceeds from issuance of convertible debenture
|
204 | 5,685 | ||||||
Net
cash provided by financing activities of continued
operations
|
233 | 3,443 | ||||||
Net
cash provided by (used in) financing activities of discontinued
operations
|
- | - | ||||||
Net
cash provided by financing activities
|
233 | 3,443 | ||||||
Effect
of exchange rate change on cash and cash equivalents
|
46 | (97 | ) | |||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(1,942 | ) | 2,835 | |||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
3,750 | 1,778 | ||||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$ | 1,808 | $ | 4,613 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||
Interest
paid
|
$ | 596 | $ | 308 | ||||
Income
taxes paid
|
$ | - | $ | - | ||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Property
& Equipment acquired through bank loans
|
$ | - | $ | 785 | ||||
Investments
in subsidiaries and affiliate through issuance of common
stock
|
$ | 2,308 | $ | 190 | ||||
Investment
in marketable securities by issuing shares
|
$ | 1,245 | $ | - | ||||
Issuance
of shares as a part of acquisition agreement
|
$ | 593 | $ | - | ||||
Issuance
of shares for accrued compensation
|
$ | 1,087 | $ | - |
Three
Months Ended June 30
|
Six
Months Ended June 30
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Numerator:
Net Earnings/ (Loss)
|
$ | (1,314 | ) | $ | 244 | $ | (2,464 | ) | $ | (419 | ) | |||||
Denominator:
|
||||||||||||||||
Weighted-average
number of shares –Basic
|
16,238,056 | 11,703,376 | 15,461,507 | 11,742,942 | ||||||||||||
Weighted-average
number of shares – Diluted
|
16,238,056 | 11,979,949 | 15,461,507 | 12,019,514 | ||||||||||||
Basic
Earnings/ ( Loss) per share:
|
$ | (0.08 | ) | $ | 0.02 | $ | (0.16 | ) | $ | (0.04 | ) | |||||
Diluted
Earnings/ ( Loss) per share:
|
$ | (0.08 | ) | $ | 0.02 | $ | (0.16 | ) | $ | (0.03 | ) |
(USD
' 000s)
|
June
30,
2008
(Unaudited)
|
December
31,
2007
(Audited)
|
||||||
Prepayment
to suppliers
|
$ | 539 | $ | 346 | ||||
Deposit
|
224 | 237 | ||||||
Loans
to employees
|
278 | 273 | ||||||
Prepaid
expenses
|
136 | 129 | ||||||
Loan
to Golden Chapel
|
517 | 517 | ||||||
Other
Receivables
|
568 | 525 | ||||||
Receivables
WeiDa for disposal Linkhead
|
44 | 150 | ||||||
Loan
to Beijing Webp
|
384 | 237 | ||||||
Loan
to Mou Yi Liang
|
244 | 244 | ||||||
Loan
to Bell-Pact Shanghai JV
|
- | 102 | ||||||
Loan
to Beijing UASIT
|
112 | 96 | ||||||
Provision
for Doubtful Account
|
(2,351 | ) | (2,448 | ) | ||||
Total
|
$ | 695 | $ | 408 |
Group
1.
|
Group
2.
|
Group
3.
|
||||||||||||||
(US$000s)
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
&
Gaming)
|
Total
|
||||||||||||
Balance
as of December 31, 2007 (Audited)
|
$ | - | $ | 461 | $ | 409 | $ | 870 | ||||||||
Goodwill
acquired during the first quarter
|
- | - | 477 | 477 | ||||||||||||
Balance
as of June 30, 2008 (Unaudited)
|
$ | $ | 461 | $ | 986 | $ | 1,347 |
(in
thousands of US Dollars):
|
June
30,
2008
(Unaudited)
|
December
31,
2007
(Audited)
|
||||||
Professional
fee
|
$ | 320 | $ | 480 | ||||
Director
fee
|
94 | 111 | ||||||
Salaries
and benefit payable
|
328 | 1,042 | ||||||
Marketing
expense
|
749 | 973 | ||||||
Income
tax payable
|
697 | 7 | ||||||
Others
|
544 | 887 | ||||||
Total
|
$ | 2,732 | $ | 3,500 |
OPTIONS
OUTSTANDING
|
WEIGHTED
AVERAGE
EXERCISE
PRICE
|
|||||||
OUTSTANDING,
DECEMBER 31, 2006
|
370,500 | $ | 2.00 | |||||
Granted
|
806,000 | 4.26 | ||||||
Cancelled
|
(941,500 | ) | 2.00 | |||||
Exercised
|
(202,000 | ) | 2.00 | |||||
OUTSTANDING,
DECEMBER 31, 2007
|
33,000 | 4.31 | ||||||
Granted
|
- | - | ||||||
Cancelled
|
- | - | ||||||
Exercised
|
- | - | ||||||
OUTSTANDING,
JUNE 30, 2008
|
33,000 | 4.31 |
Grant
Date
|
Total
Options
Outstanding
|
Aggregate
Intrinsic
Value
|
Weighted
Average
Remaining
Life
(Years)
|
Total
Weighted
Average
Exercise
Price
|
Option
Exercisable
|
Weighted
Average
Exercise
Price
|
2007-8-13
|
33,000
|
$0
|
5.12
|
$4.31
|
-
|
$4.31
|
Risk-free
interest rate
|
4.51%
|
Expected
life of the options
|
5.86
years
|
Expected
volatility
|
67.44%
|
Expected
dividend yield
|
0%
|
Warrants
|
WEIGHTED
AVERAGE
|
Aggregate
|
||||||||||
outstanding
|
EXERCISE
PRICE
|
Intrinsic
Value
|
||||||||||
OUTSTANDING,
DECEMBER 31, 2006
|
1,007,138 | $ | 10.61 | $ | - | |||||||
Granted
|
||||||||||||
Forfeited
|
||||||||||||
Exercised
|
||||||||||||
OUTSTANDING,
DECEMBER 31, 2007
|
1,007,138 | $ | 10.61 | $ | - | |||||||
Granted
|
||||||||||||
Forfeited
|
||||||||||||
Exercised
|
||||||||||||
OUTSTANDING,
JUNE 30 ,2008
|
1,007,138 | 10.61 | $ | - |
Total
warrants
Outstanding
|
Weighted
Average
Remaining
Life (Years)
|
Total
Weighted
Average
Exercise
Price
|
Warrants
Exercisable
|
Weighted
Average
Exercise
Price
|
|
2004-1-15
|
123,456
|
0.54
|
$7.15
|
123,456
|
$7.15
|
2004-11-15
|
117,682
|
1.38
|
$3.89
|
117,682
|
$3.89
|
2004-12-9
|
350,000
|
1.44
|
$12.21
|
350,000
|
$12.21
|
2006-3-13
|
416,000
|
2.70
|
$12.20
|
416,000
|
$12.20
|
Risk-free
interest rate
|
4.78%
|
Expected
life of the options
|
5.00
years
|
Expected
volatility
|
37.08%
|
Expected
dividend yield
|
0%
|
Number
of shares
|
Note
|
|
Escrow
shares returned to treasury on
|
800,000
|
|
Repurchase
in the open market
|
50,888
|
|
Repurchase
of shares from Take1
|
149,459
|
|
Cancellation
of former employee shares
|
45,000
|
|
Holdback
shares as contingent consideration due to performance targets not yet
met
|
4,209,848
|
(1)
|
Incomplete
Acquisition of ChinaGoHi (GHGC)
|
825,000
|
|
Cancellation
of acquisition of Allink
|
200,000
|
|
Repurchase
of shares from Yueshen
|
24,200
|
|
Shares
sold to the open market
|
(41,426)
|
|
Settlement
with GHGC & Share Exchange with IFN
|
(825,000)
|
|
Issuance
149,459 shares to Take 1
|
(149,459)
|
|
Balance,
June 30, 2008
|
5,288,510
|
|
Shares
outstanding at June 30, 2008
|
14,035,331
|
|
Shares
issued at June 30, 2008
|
19,323,841
|
($,000)
|
June
30, 2008 (Unaudited)
|
|||||||
Liquidated
damages
|
2 | % | $ | 450 | ||||
Mandatory
default
|
30 | % | 2,247 | |||||
Total
|
$ | 2,697 |
($,000)
|
$8
million
convertible
debenture
|
$945,000
convertible
debenture
|
Total
(Unaudited)
|
|||||||||
Balance
December 31, 2007
|
$ | 4,864 | $ | 945 | $ | 5,809 | ||||||
Principal
payment:
|
||||||||||||
Cash
payment
|
N/A | |||||||||||
Accrued
interest
|
292 | 292 | ||||||||||
Balance
June 30, 2008
|
$ | 5,156 | $ | 945 | $ | 6,101 |
($,000)
|
June
30, 2008
|
|||
Balance
December 31,2007
|
$ | 5,224 | ||
Accrued
interest
|
648 | |||
Unamortized
financing cost
|
(213 | ) | ||
Balance
June 30, 2008
|
$ | 5,659 |
Group
1.
|
Group
2.
|
Group
3.
|
Group
4.
|
|||||||||||||||||
For
The Three Months Ended June 30, 2008
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
&
Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars, except percentages)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
614 | 232 | 4,126 | 30 | 5,002 | |||||||||||||||
(%
of Total Revenues)
|
12 | % | 5 | % | 82 | % | 1 | % | 100 | % | ||||||||||
Earnings
/ (Loss) from Operations
|
(77 | ) | 1 | (681 | ) | (408 | ) | (1,167 | ) | |||||||||||
(%
of Total Earnings)
|
7 | % | 58 | % | 35 | % | 100 | % | ||||||||||||
Total
Assets
|
828 | 1,042 | 6,220 | 15,266 | 23,356 | |||||||||||||||
(%
of Total Assets)
|
4 | % | 4 | % | 27 | % | 65 | % | 100 | % | ||||||||||
Goodwill
|
461 | 886 | 1,347 | |||||||||||||||||
Geographic
Area
|
HK,
PRC
|
PRC
|
Macau,
HK, PRC
|
HK,
PRC, USA
|
Group
1.
|
Group
2.
|
Group
3.
|
Group
4.
|
|||||||||||||||||
For
The Three Months Ended June 30, 2007
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
& Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars, except percentages)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
466 | 432 | 3,216 | 1,606 | 5,720 | |||||||||||||||
(%
of Total Revenues)
|
8 | % | 8 | % | 56 | % | 28 | % | 100 | % | ||||||||||
Earnings
/ (Loss) from Operations
|
(52 | ) | 352 | 59 | (304 | ) | 55 | |||||||||||||
(%
of Total Earnings)
|
(95 | )% | 640 | % | 107 | % | (553 | )% | 100 | % | ||||||||||
Total
Assets
|
1,886 | 2,127 | 13,199 | 19,453 | 36,665 | |||||||||||||||
(%
of Total Assets)
|
5 | % | 6 | % | 36 | % | 53 | % | 100 | % | ||||||||||
Goodwill
|
15 | 461 | 1,833 | 2,309 | ||||||||||||||||
Geographic
Area
|
HK,
PRC
|
PRC
|
Macau,
HK, PRC
|
HK,
PRC, USA
|
Group
1.
|
Group
2.
|
Group
3.
|
Group
4.
|
|||||||||||||||||
For
The Six Months Ended June 30, 2008
|
Outsourcing
Services
|
Telecom
Value-Added Services
|
Products
(Telecom & Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars, except percentages)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
1,283 | 501 | 7,559 | 84 | 9,427 | |||||||||||||||
(%
of Total Revenues)
|
14 | % | 5 | % | 80 | % | 1 | % | 100 | % | ||||||||||
Earnings
/ (Loss) from Operations
|
(311 | ) | (8 | ) | (1,491 | ) | (939 | ) | (2,749 | ) | ||||||||||
(%
of Total Earnings)
|
11 | % | 54 | % | 34 | % | 100 | % | ||||||||||||
Total
Assets
|
828 | 1,042 | 6,220 | 15,266 | 23,356 | |||||||||||||||
(%
of Total Assets)
|
4 | % | 4 | % | 27 | % | 65 | % | 100 | % | ||||||||||
Goodwill
|
- | 461 | 886 | - | 1,347 | |||||||||||||||
Geographic
Area
|
HK,
PRC
|
PRC
|
Macau,
HK, PRC
|
HK,
PRC, USA
|
Group
1.
|
Group
2.
|
Group
3.
|
Group
4.
|
|||||||||||||||||
For
The Six Months Ended June 30, 2007
|
Outsourcing
Services
|
Telecom
Value-Added Services
|
Products
(Telecom & Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars, except percentages)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
1,065 | 901 | 7,918 | 1,682 | 11,566 | |||||||||||||||
(%
of Total Revenues)
|
9 | % | 8 | % | 68 | % | 15 | % | 100 | % | ||||||||||
Earnings
/ (Loss) from Operations
|
(26 | ) | 355 | 1,303 | (1,145 | ) | 487 | |||||||||||||
(%
of Total Earnings)
|
(5 | )% | 73 | % | 268 | % | (235 | )% | 100 | % | ||||||||||
Total
Assets
|
1,886 | 2,127 | 13,199 | 19,453 | 36,665 | |||||||||||||||
(%
of Total Assets)
|
5 | % | 6 | % | 36 | % | 53 | % | 100 | % | ||||||||||
Goodwill
|
15 | 461 | 1,833 | 2,309 | ||||||||||||||||
Geographic
Area
|
HK,
PRC
|
PRC
|
Macau,
HK, PRC
|
HK,
PRC, USA
|
For
the three months ended
June
30, 2008
|
Hong
Kong,
Macau
|
PRC
|
United
States
|
Total
|
Product
revenues
|
495
|
3,632
|
4,127
|
|
Service
revenues
|
17
|
858
|
875
|
For
the three months ended
June
30, 2007
|
Hong
Kong,
Macau
|
PRC
|
United
States
|
Total
|
Product
revenues
|
3,337
|
1,384
|
4,721
|
|
Service
revenues
|
70
|
928
|
998
|
For
the six months ended
June
30, 2008
|
Hong
Kong,
Macau
|
PRC
|
United
States
|
Total
|
Product
revenues
|
1,103
|
6,457
|
7,560
|
|
Service
revenues
|
38
|
1,829
|
1,867
|
For
the six months ended
June
30, 2007
|
Hong
Kong,
Macau
|
PRC
|
United
States
|
Total
|
Product
revenues
|
6,489
|
2,935
|
9,424
|
|
Service
revenues
|
141
|
2,001
|
2,142
|
June
30,
2008
(Unaudited)
|
December
31,
2007
(Audited)
|
|||||||
Unsecured
|
1,850 | 1,823 | ||||||
Less:
current portion
|
88 | 80 | ||||||
Non
current portion
|
$ | 1,762 | $ | 1,743 |
(US$000s)
|
July
2008
to
June
2009
|
July
2009
to
June
2010
|
July
2010
to
June
2011
|
July
2011
to
June
2012
|
July
2012
to
June
2013
|
Thereafter
|
TOTAL
|
|||||||||||||||||||||
Beijing
PACT office mortgage (1)
|
61 | 65 | 69 | 72 | 77 | 763 | 1106 | |||||||||||||||||||||
Shenzhen
PACT office mortgage (2)
|
26 | 28 | 30 | 32 | 34 | 594 | 744 | |||||||||||||||||||||
TOTAL
|
88 | 93 | 98 | 104 | 110 | 1,357 | 1,850 |
(1)
|
Fixed
mortgages expiring in 2012 at interest rate of 5.5% per
annum.
|
|
(2)
|
Fixed
mortgage expiring in 2012 at interest rate of 6.2% per
annum.
|
(In
US$ thousands)
|
June
30,
2008
|
December
31,
2007
|
||||||
(Unaudited)
|
(Audited)
|
|||||||
Income
(loss) from discontinued operations
|
$ | 58 | 491 | |||||
Gain
(loss) on disposal
|
$ | (58 | ) | - | ||||
Net
assets held for disposition
|
$ | - | 2,692 |
(in
000’ $)
|
June
30,
2008
|
December
31,
2007
|
||||||
Receivable
from Epro
|
$ | 2,308 | $ | - | ||||
Receivable
from G3G
|
5,000 | 5,000 | ||||||
Provision
for bad debt
|
(3,500 | ) | (3,500 | ) | ||||
Receivable,
net
|
$ | 3,808 | $ | 1,500 | ||||
Current
portion
|
$ | (2,525 | ) | $ | - | |||
Long
term portion
|
$ | 1,283 | $ | 1,500 |
(USD’000)
|
June
30, 2008 (Unaudited)
|
December
31, 2007 (Audited)
|
DESCRIPTION
|
||||||
Glad
Smart
|
- | $ | 30 |
15%
ownership interest
|
|||||
Linkhead
|
65 | 65 |
15%
ownership interest
|
||||||
Clickcom
|
25 | 25 |
15%
ownership interest
|
||||||
Total
|
$ | 90 | $ | 120 |
(USD
' 000s)
|
June
30, 2008 (Unaudited)
|
December
31, 2007 (Audited)
|
DESCRIPTION
|
||||||
Bell-Pact
Shanghai JV
|
$ | 12 | $ | 13 |
40%
ownership interest
|
•
|
The
impact of competitive
products
|
•
|
Changes
in laws and regulations
|
•
|
Limitations
on future financing
|
•
|
Increases
in the cost of borrowings and unavailability of debt or equity
capital
|
•
|
The
inability of the Company to gain and/or hold market
share
|
•
|
Exposure
to and expense of resolving and defending
litigation
|
•
|
Consumer
acceptance of the Company's
products
|
•
|
Managing
and maintaining growth
|
•
|
Customer
demands
|
•
|
Market
and industry conditions
|
•
|
The
success of product development and new product introductions into the
marketplace
|
•
|
The
departure of key members of
management
|
•
|
The
effect of the United States War on Terrorism, as well as other risks and
uncertainties that are described from time to time in the Company's
filings with the Securities and Exchange
Commission
|
•
|
Multi-player
Electronic Table Games, ,eTable Series of Multiplayer Gaming
Machines
|
•
|
Multi-player
Electronic Baccarat Machines
|
•
|
Multi-player
Electronic Sicbo Machines
|
•
|
Multi-player
Electronic Roulette Machines
|
•
|
Multi-player
Electronic Fish-Prawn-Crab Machines
|
•
|
Slot
Machines
|
•
|
Electronic
Bingo Machines
|
•
|
Video
Lottery Terminals (VLTs)
|
•
|
Server-Based
Gaming Machines (SBG)
|
•
|
Amusement
With Prices (AWP) Machines
|
•
|
Online
Gaming Software Development
|
•
|
Client-Server
Gaming Systems
|
•
|
CMM
Level 3 Certified Gaming Software Development Center in
China
|
•
|
Cabinet
Design and Sales, Parts Sales, OEM Games. We design and sell gaming
machine cabinets, replacement
parts.
|
Group
1
|
Group
2.
|
Group
3
|
Group
4
|
|||||||||||||||||
For
The Three Months Ended June 30, 2008
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
& Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
614 | 232 | 4,126 | 30 | 5,002 | |||||||||||||||
Earnings
/ (Loss) from Operations
|
(77 | ) | (1 | ) | (681 | ) | (408 | ) | (1,167 | ) |
Group
1
|
Group
2.
|
Group
3
|
Group
4
|
|||||||||||||||||
For
The Three Months Ended June 30, 2007
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
& Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
465 | 432 | 3,217 | 1,606 | 5,720 | |||||||||||||||
Earnings
/ (Loss) from Operations
|
(51 | ) | 353 | 59 | (306 | ) | 55 |
Group
1
|
Group
2.
|
Group
3
|
Group
4
|
|||||||||||||||||
For
The Six Months Ended June 30, 2008
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
& Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
1,283 | 501 | 7,559 | 84 | 9,427 | |||||||||||||||
Earnings
/ (Loss) from Operations
|
(311 | ) | (8 | ) | (1,491 | ) | (939 | ) | (2,749 | ) |
Group
1
|
Group
2.
|
Group
3
|
Group
4
|
|||||||||||||||||
For
The Six Months Ended June 30, 2007
|
Outsourcing
Services
|
Telecom
Value-Added
Services
|
Products
(Telecom
& Gaming)
|
Other
Business
|
Total
|
|||||||||||||||
(In
thousands of US Dollars)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||||||||
Revenues
|
1,064 | 901 | 7,919 | 1,682 | 11,566 | |||||||||||||||
Earnings
/ (Loss) from Operations
|
(24 | ) | 354 | 1,304 | (1,147 | ) | 487 |
(1)
|
Outsourcing
Services:
|
(2)
|
Telecom Value-added
Services (VAS):
|
(3)
|
Products (Telecom
& Gaming):
|
Three
months ended June 30
|
Percentage
Change
|
|||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
2008
|
2007
|
||||||||||
(in
thousands, except percentages)
|
($)
|
($)
|
(%)
|
|||||||||
Remuneration
and related expenses
|
688 | 955 | (28 | ) | ||||||||
Office
(majority is rental and utilities)
|
177 | 223 | (21 | ) | ||||||||
Travel
|
117 | 117 | ||||||||||
Entertainment
|
37 | 43 | (16 | ) | ||||||||
Professional
(legal and consultant)
|
161 | 66 | 144 | |||||||||
Audit
|
95 | 99 | (4 | ) | ||||||||
Selling
|
299 | 74 | 302 | |||||||||
Recovery
of provisions for doubtful accounts from subsequent
collections
|
274 | (346 | ) | (179 | ) | |||||||
Other
|
52 | 84 | (38 | ) | ||||||||
Total
|
1,900 | 1,316 | 44 |
Six
months ended June 30
|
Percentage
Change
|
|||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
2008
|
2007
|
||||||||||
(in
thousands, except percentages)
|
($)
|
($)
|
(%)
|
|||||||||
Remuneration
and related expenses
|
1,569 | 1,767 | (11 | ) | ||||||||
Office
(majority is rental and utilities)
|
401 | 393 | 2 | |||||||||
Travel
|
233 | 202 | 16 | |||||||||
Entertainment
|
93 | 70 | 34 | |||||||||
Professional
(legal and consultant)
|
527 | 350 | 50 | |||||||||
Audit
|
176 | 112 | 57 | |||||||||
Selling
|
575 | 185 | 210 | |||||||||
Recovery
of provisions for doubtful accounts from subsequent
collections
|
590 | (734 | ) | (180 | ) | |||||||
Other
|
22 | 123 | (82 | ) | ||||||||
Total
|
4,186 | 2,468 | 70 |
Contractual
Obligations (in thousands)
|
Total
|
Less
than 1 year
|
1-5
years
|
After
5 years
|
|||||||||
Line
of credit
|
$ | N/A | |||||||||||
Bank
Loans
|
1,850 | 88 | 1,762 | ||||||||||
Operating
leases
|
258 | 194 | 64 | ||||||||||
Capital
leases
|
N/A | ||||||||||||
Total
cash contractual obligations
|
$ | 2,108 | 282 | 1,826 |
Ÿ
|
The Company's business is
characterized by rapid technological change, new product and service
development, and evolving industry standards and regulations. Inherent in
the Company's business are various risks and uncertainties, including the
impact from the volatility of the stock market, limited operating history,
uncertain profitability and the ability to raise additional
capital.
|
Ÿ
|
All of the Company's revenue is
derived from Asia and Greater China. Changes in laws and regulations, or
their interpretation, or the imposition of confiscatory taxation,
restrictions on currency conversion, devaluations of currency or the
nationalization or other expropriation of private enterprises could have a
material adverse effect on our business, results of operations and
financial condition.
|
Ÿ
|
If the Company is unable to
derive any revenues from Greater China, it would have a significant,
financially disruptive effect on the normal operations of the
Company.
|
NUMBER
|
DESCRIPTION
|
31.1
|
Rule
13a-14(a) Certification of Chief Executive Officer (Principal Executive
Officer)
|
31.2
|
Rule
13a-14(a) Certification of Chief Financial Officer (Principal Financial
Officer)
|
32.1
|
18
U.S.C. Section 1350 Certifications
|
PACIFICNET
INC.
|
||
Date: August
18, 2008
|
By:
|
/s/ Tony
Tong
|
Tony
Tong
Chief
Executive Officer
(Principal
Executive Officer)
|
||
Date:
August 18, 2008
|
By:
|
/s/ Phillip
Wong
|
Phillip
Wong
Chief
Financial Officer
(Principal
Financial Officer)
|